BNBCalc.com Rental Arbitrage Analysis Report of 1706 W Palmetto St, Tampa, FL 33607, USA

4 bed • 2 bath • 8 guests • $3,500

BNB

Calc

Return Metrics

4.69% cash on cash return is a fair return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

4.69%

Payback Period Days

7774

Return on Investment

4.69%

Annual Revenue

$57,745

AirDNA projects $255/night at 62% occupancy ($57,745).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,226

Annual Expenses

$14,707

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$691

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$481

Management & Platform Fees

$144

Platform Fee (i.e. Airbnb)

$144

Property Manager Fee

$0

1706 W Palmetto St Tampa, Florida, 33607-3034

4 bed • 2 bath • 8 guests • $3,500

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Sky Welch

Edit my contact card

Annual Revenue

$57,745

Profit (Cash Flow)

$1,038

Payback in 7774 days

Cash on Cash Return

4.7%

Annual Revenue

$57,745

AirDNA projects $255/night at 62% occupancy ($57,745)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.69% cash on cash return is a fair return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

4.69%

Payback Period Days

7774